Flat
SO19
1 bed
1 bath
Flat 4 Amelia Court, Marston Road, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£-6,799
↘ -22%After 5 Years
Change In Property Value
£14,048
↗ 14%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,956 | £5,030 | £5,156 | £5,285 | £5,444 | £25,871 |
| Total Expenses | £6,423 | £6,477 | £6,532 | £6,589 | £6,648 | £32,669 |
| Profit Before Tax | £-1,467 | £-1,447 | £-1,376 | £-1,304 | £-1,204 | £-6,799 |
| Profit After Tax | £-1,467 | £-1,447 | £-1,376 | £-1,304 | £-1,204 | £-6,799 |
| Change In Property Value | £990 | £1,000 | £3,030 | £4,161 | £4,868 | £14,048 |
| Net Return | £-477 | £-447 | £1,653 | £2,857 | £3,664 | £7,250 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -2% | -1% | 5% | 9% | 12% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change